해든빌

비상장계속사업자

HADDENVILLE Co.,Ltd

강미경

Investment Review Report

Auto-filled from disclosures & public data + AI-drafted analysis. Edit, then export to PDF/DOCX.

Editor

1.Deal Terms

2.Valuation / Exit Assumptions

Exit Scenarios100M KRW

3.Fund Eligibility

Fund mandate eligibility — no data, enter manually

Enter fund mandate requirements and applicability (Y/N) to include a table in the report.

4.Capital Changes

Not in DART — enter capital-raise history manually

Enter capital changes such as founding capital and paid-in increases.

5.Stock Options

Enter manually

Enter stock option grant history.

6.Investment Highlights

AI draft — editable

Click 'Generate AI draft' to populate data-grounded investment highlights.

7.Investment Risks

AI draft — editable

Risks are populated after 'Generate AI draft'.

8.Market Analysis

AI draft — editable

9.Business Analysis

AI draft — editable

10.Conclusion (Investment Opinion)

AI draft — editable

11.P&L Projection

Analyst estimates, manual entry (100M KRW). Generates a trend chart & table.

Enter projected revenue / op. profit / net income (100M KRW) by year to add a trend chart and table.
Preview— the document below is saved as PDF/DOCX

Investment Review Report

해든빌

Business Reg. No. 6168176643 · CEO 강미경

I.Investment Overview

Target해든빌 (6168176643)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명해든빌
영문명HADDENVILLE Co.,Ltd
대표자강미경
사업자등록번호6168176643
법인등록번호2201110074591
설립일2010.02.12

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW33.120210.220228.920230.220240.22025
영업이익100M KRW10.52021-1.420221.42023-1.42024-1.42025
순이익100M KRW6.62021-2.120223.12023-0.120240.42025
Item20252024202320222021
자산총계138.6억원138억원136.9억원139.6억원141.7억원
부채총계88.5억원88.2억원87.1억원92.9억원92.9억원
자본총계50.1억원49.7억원49.8억원46.7억원48.8억원
매출액1,500만원1,500만원8.9억원1,500만원33.1억원
영업이익-1.4억원-1.4억원1.4억원-1.4억원10.5억원
순이익3,796만원-691만원3.1억원-2.1억원6.6억원

VI.Financial Ratios

FY2025 basis

-948.8%

영업이익률

253.06%

순이익률

0.27%

ROA

0.76%

ROE

176.59%

부채비율

36.15%

자기자본비율

VII.Valuation & Exit Plan

Exit valuation
Holding period5y
Enter exit assumptions (investment, stake, exit valuation, period) to see MOIC·IRR.

This report compiles disclosure & public data and AI-drafts some sections as a research aid. It is not investment advice; the user bears final responsibility for facts and investment decisions.

해든빌 투심보고서 | Alpha Lenz